124 Tyson Drive, East Gwillimbury

$1,099,000
124 Tyson Drive

$1,099,000

New
9d
DetachedBacksplit 4

124 Tyson Drive, East Gwillimbury

Total Monthly Obligation $5,137

HausQ Valuation Report
Beds
5
Baths
3
Park
3
Sqft
1500-2000
DOM
9d
Score
18
Yield
4.2%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-N14031554
Beds-5
Bathrooms-3
Size-1500-2000 sqft
Lot Size-50 × 123 ft
Listed on site-Oct 14, 2026
Style-Backsplit 4
Building Type-Detached
Age-31-50
Taxes-$3,950 (2026)
Parking-5 - Attached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Holland Landing
Title-Residential Freehold

No agent assigned

This charming gem is nestled in the heart of mature Holland Landing with a legal basement apartment for extra income! Tucked away on a quiet private court. Conveniently located one street over to Holland Landing public school and minutes from Catholic and French Immersion , public transit, GO Transit, and just minutes from Old Newmarket, where you can enjoy movies, shopping, dining, and a full range of amenities. Nature lovers will appreciate the nearby trails and scenic spots that Holland Landing has to offer perfect for both families and retirees. This detached 4-bedroom backsplit sits on a spacious 50 x 123 ft lot. The sunken family room features a cozy brick fireplace and garden doors that open to a private, fenced backyard with beautiful gardens and mature trees. The versatile fourth bedroom on the ground floor can be used as a home office, guest room, or even a primary bedroom. Recent updates include fresh paint, new main floor washroom, new floors on upper level, blown-in attic insulation and more, must see to appreciate

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,137/mo
Mortgage $4,433
Monthly Loss $3,971
Principal$1,167
Interest$3,267
Property Tax$329
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$46,704/yr
NOI
$33,584/yr
Net Cash Flow
-$1,634/mo
Cash Margin
-42.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
18.3/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 124 Tyson Drive

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.